[SNTORIA] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -8.23%
YoY- 271.83%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 207,511 191,780 174,875 164,566 179,295 135,378 96,884 66.08%
PBT 43,810 33,465 38,679 43,826 49,448 39,423 24,350 47.87%
Tax 9,289 1,381 1,520 74 -1,606 -8,365 -6,331 -
NP 53,099 34,846 40,199 43,900 47,842 31,058 18,019 105.40%
-
NP to SH 53,093 34,865 40,206 43,895 47,834 31,050 18,012 105.44%
-
Tax Rate -21.20% -4.13% -3.93% -0.17% 3.25% 21.22% 26.00% -
Total Cost 154,412 156,934 134,676 120,666 131,453 104,320 78,865 56.44%
-
Net Worth 246,329 211,117 0 0 199,821 0 158,869 33.92%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,999 7,694 7,694 7,694 3,694 -
Div Payout % - - 9.95% 17.53% 16.08% 24.78% 20.51% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 246,329 211,117 0 0 199,821 0 158,869 33.92%
NOSH 439,874 439,828 399,682 399,289 399,642 399,938 369,464 12.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 25.59% 18.17% 22.99% 26.68% 26.68% 22.94% 18.60% -
ROE 21.55% 16.51% 0.00% 0.00% 23.94% 0.00% 11.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.18 43.60 43.75 41.21 44.86 33.85 26.22 47.88%
EPS 12.07 7.93 10.06 10.99 11.97 7.76 4.88 82.78%
DPS 0.00 0.00 1.00 1.93 1.93 1.92 1.00 -
NAPS 0.56 0.48 0.00 0.00 0.50 0.00 0.43 19.23%
Adjusted Per Share Value based on latest NOSH - 399,289
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.85 31.28 28.52 26.84 29.24 22.08 15.80 66.11%
EPS 8.66 5.69 6.56 7.16 7.80 5.06 2.94 105.35%
DPS 0.00 0.00 0.65 1.25 1.25 1.25 0.60 -
NAPS 0.4018 0.3443 0.00 0.00 0.3259 0.00 0.2591 33.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.625 0.685 0.695 0.68 0.75 0.55 0.74 -
P/RPS 1.32 1.57 1.59 1.65 1.67 1.62 2.82 -39.68%
P/EPS 5.18 8.64 6.91 6.19 6.27 7.08 15.18 -51.13%
EY 19.31 11.57 14.47 16.17 15.96 14.12 6.59 104.63%
DY 0.00 0.00 1.44 2.83 2.57 3.50 1.35 -
P/NAPS 1.12 1.43 0.00 0.00 1.50 0.00 1.72 -24.85%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 22/05/13 28/02/13 29/11/12 - - -
Price 0.63 0.65 0.715 0.705 0.70 0.00 0.00 -
P/RPS 1.34 1.49 1.63 1.71 1.56 0.00 0.00 -
P/EPS 5.22 8.20 7.11 6.41 5.85 0.00 0.00 -
EY 19.16 12.20 14.07 15.59 17.10 0.00 0.00 -
DY 0.00 0.00 1.40 2.73 2.75 0.00 0.00 -
P/NAPS 1.13 1.35 0.00 0.00 1.40 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment